Figure 1: Hypothetical Project Rental Income

**Standard Schedule**
Unit Type	Bedrooms per Unit	Number of Units	Total Cost of Housing per Unit	Monthly Utility Allowance per Unit	Monthly Net Rent per Unit	Yearly Gross All Units
2-BR	2	40	$482	$169	$313	$150,470
3-BR	3	12	$482	$201	$281	$40,533
Total Rent per Year						$191,003

**Energy Efficiency-Based Schedule for New Construction**
Unit Type	Bedrooms per Unit	Number of Units	Total Cost of Housing per Unit	Monthly Utility Allowance per Unit	Monthly Net Rent per Unit	Yearly Gross All Units
2-BR	2	40	$482	$152	$330	$158,630
3-BR	3	12	$482	$181	$301	$43,408
Total Rent per Year						$202,038
Total Rent per Year (w/o Energy Efficiency Utility Allowance Tier 2)						$191,003

Difference						$11,035